investorscraft@gmail.com

Intrinsic ValueYunnan Shennong Agricultural Industry Group Co.,LTD. (605296.SS)

Previous Close$28.62
Intrinsic Value
Upside potential
Previous Close
$28.62

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Yunnan Shennong Agricultural Industry Group operates as an integrated agricultural enterprise specializing in China's pork value chain. The company has developed a vertically integrated business model spanning feed production, pig breeding, slaughtering operations, and fresh pork distribution. This comprehensive approach allows for quality control throughout the production process while capturing margins across multiple segments of the agricultural supply chain. Operating within China's massive consumer defensive sector, the company serves both wholesale and retail markets with essential protein products. Its strategic positioning in Yunnan province provides regional advantages while competing in a fragmented but essential industry. The integrated model differentiates Shennong from pure-play operators by creating operational synergies and reducing supply chain vulnerabilities. As a mid-sized agricultural producer, the company maintains a focused regional presence while navigating the cyclical nature of commodity pricing and animal husbandry challenges inherent to the industry.

Revenue Profitability And Efficiency

The company generated CNY 5.58 billion in revenue with net income of CNY 686.8 million, reflecting a healthy net margin of approximately 12.3%. Strong operating cash flow of CNY 1.53 billion indicates efficient conversion of earnings into cash, supporting operational flexibility. The business demonstrates solid profitability metrics within the agricultural sector, though margins remain subject to commodity price volatility and disease management costs inherent to livestock operations.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 1.31 reflects substantial earnings power relative to the company's market capitalization. Capital expenditures of CNY 980.8 million indicate significant ongoing investment in production capacity and operational infrastructure. The substantial operating cash flow coverage of capex suggests disciplined capital allocation and sustainable expansion capabilities within the capital-intensive agricultural sector.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with CNY 1.04 billion in cash against total debt of CNY 562 million, providing strong liquidity coverage. The low debt-to-equity ratio indicates minimal financial leverage and robust balance sheet strength. This conservative approach provides resilience against industry cyclicality and potential commodity price shocks while maintaining operational flexibility.

Growth Trends And Dividend Policy

The company currently maintains a zero dividend policy, retaining all earnings to fund expansion and operational requirements. This approach aligns with the capital-intensive nature of integrated agricultural operations and supports continued investment in production capacity. The growth strategy appears focused on organic expansion rather than shareholder returns, reflecting the development stage of the business within China's agricultural sector.

Valuation And Market Expectations

With a market capitalization of CNY 17.88 billion, the company trades at approximately 26 times earnings, reflecting premium valuation for integrated agricultural operators. The beta of 0.962 indicates slightly less volatility than the broader market, suggesting investor perception of defensive characteristics. This valuation implies expectations of sustained profitability and growth within China's essential food production sector.

Strategic Advantages And Outlook

The vertically integrated model provides competitive advantages through supply chain control and margin capture across multiple segments. Regional market positioning in Yunnan offers growth potential within China's developing agricultural markets. The outlook remains contingent on effective management of commodity price risks, disease control, and successful execution of capacity expansion initiatives in a competitive industry environment.

Sources

Company financial statementsStock exchange disclosuresCompany description data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount